ࠩߔࠇ‫ݡߝ§ݡߕݟ‬

ABSTRACT ESTIMATE

Work ID : 202223106229 Name of the Work : Kitchen Shed

U-DISE Code : 28194402201 School Name : MPPS KALLURU KHANDRIKA
Estimate Amount (in Rs.) : 3,66,833/-

Sub Work
Sl.No. Description of Item Quantity Rate (in Rs.) Unit Amount (in Rs.)
type name
1 Construction Earth work excavation for foundations and
of new depositing on bank for all lifts and with an initial
Kitchen shed lead of 10m including all operational, incidental,
labour charges such as shoring, sheeting, 15.36 312.13 cum 4,794
planking, strutting etc., complete for finished
item of work. [Ordinary Soil - Manual means -
Upto 3m depth]
2 Construction Plain Cement Concrete (1:5:10) M5 grade using
of new 40mm nominal size SS5 hard broken granite
Kitchen shed metal including cost and conveyance of all
materials like cement, fine aggregate (sand),
coarse aggregate, water etc., to site and 3.15 3610.71 cum 11,374
including all operational, incidental and labour
charges such as machine mixing, laying
concrete, curing etc., complete for finished item
of work

1 of 14
3 Construction VRCC 1:1.5:3 nominal mix (Cement: fine
of new aggregate: coarse aggregate) corresponding to
Kitchen shed table 9 of IS 456 using 20mm size graded
machine crushed hard granite metal (coarse
aggregate) from approved quarry, using a
minimum quantity of 400 Kgs of cement per 1
cum of concrete including cost and conveyance
of all materials like cement, fine aggregate 2.52 7200.75 cum 18,146
(sand), coarse aggregate, water etc., to site and
including all operational, incidental and labour
charges such as machine mixing, laying
concrete, curing, centering, shuttering etc.,
complete but excluding cost of steel and its
fabrication charges for finished item of work.
[FOOTINGS]
4 Construction VRCC 1:1.5:3 nominal mix (Cement: fine
of new aggregate: coarse aggregate) corresponding to
Kitchen shed table 9 of IS 456 using 20mm size graded
machine crushed hard granite metal (coarse
aggregate) from approved quarry, using a
minimum quantity of 400 Kgs of cement per 1
cum of concrete including cost and conveyance
of all materials like cement, fine aggregate 0.31 7639.75 cum 2,368
(sand), coarse aggregate, water etc., to site and
including all operational, incidental and labour
charges such as machine mixing, laying
concrete, curing, centering, shuttering etc.,
complete but excluding cost of steel and its
fabrication charges for finished item of work.
[PEDASTALS]

2 of 14
5 Construction VRCC 1:1.5:3 nominal mix (Cement: fine
of new aggregate: coarse aggregate) corresponding to
Kitchen shed table 9 of IS 456 using 20mm size graded
machine crushed hard granite metal (coarse
aggregate) from approved quarry, using a
minimum quantity of 400 Kgs of cement per 1
cum of concrete including cost and conveyance
of all materials like cement, fine aggregate 1.21 9300.75 cum 11,254
(sand), coarse aggregate, water etc., to site and
including all operational, incidental and labour
charges such as machine mixing, laying
concrete, curing, centering, shuttering etc.,
complete but excluding cost of steel and its
fabrication charges for finished item of work.
[PLINTH BEAMS]
6 Construction VRCC 1:1.5:3 nominal mix (Cement: fine
of new aggregate: coarse aggregate) corresponding to
Kitchen shed table 9 of IS 456 using 20mm size graded
machine crushed hard granite metal (coarse
aggregate) from approved quarry, using a
minimum quantity of 400 Kgs of cement per 1
cum of concrete including cost and conveyance
of all materials like cement, fine aggregate 1.24 8854.14 cum 10,979
(sand), coarse aggregate, water etc., to site and
including all operational, incidental and labour
charges such as machine mixing, laying
concrete, curing, centering, shuttering etc.,
complete but excluding cost of steel and its
fabrication charges for finished item of work.
[COLUMNS]

3 of 14
7 Construction VRCC 1:1.5:3 nominal mix (Cement: fine
of new aggregate: coarse aggregate) corresponding to
Kitchen shed table 9 of IS 456 using 20mm size graded
machine crushed hard granite metal (coarse
aggregate) from approved quarry, using a
minimum quantity of 400 Kgs of cement per 1
cum of concrete including cost and conveyance
of all materials like cement, fine aggregate 0.5 12606.14 cum 6,303
(sand), coarse aggregate, water etc., to site and
including all operational, incidental and labour
charges such as machine mixing, laying
concrete, curing, centering, shuttering etc.,
complete but excluding cost of steel and its
fabrication charges for finished item of work.
[CHAJJAS - SUNSHADES]
8 Construction VRCC 1:1.5:3 nominal mix (Cement: fine
of new aggregate: coarse aggregate) corresponding to
Kitchen shed table 9 of IS 456 using 20mm size graded
machine crushed hard granite metal (coarse
aggregate) from approved quarry, using a
minimum quantity of 400 Kgs of cement per 1
cum of concrete including cost and conveyance
of all materials like cement, fine aggregate 0.75 8892.14 cum 6,669
(sand), coarse aggregate, water etc., to site and
including all operational, incidental and labour
charges such as machine mixing, laying
concrete, curing, centering, shuttering etc.,
complete but excluding cost of steel and its
fabrication charges for finished item of work.
[LINTELS]

4 of 14
9 Construction VRCC 1:1.5:3 nominal mix (Cement: fine
of new aggregate: coarse aggregate) corresponding to
Kitchen shed table 9 of IS 456 using 20mm size graded
machine crushed hard granite metal (coarse
aggregate) from approved quarry, using a
minimum quantity of 400 Kgs of cement per 1
cum of concrete including cost and conveyance
of all materials like cement, fine aggregate 1.2 8091.20 cum 9,709
(sand), coarse aggregate, water etc., to site and
including all operational, incidental and labour
charges such as machine mixing, laying
concrete, curing, centering, shuttering etc.,
complete but excluding cost of steel and its
fabrication charges for finished item of work.
[BEAMS]
10 Construction VRCC 1:1.5:3 nominal mix (Cement: fine
of new aggregate: coarse aggregate) corresponding to
Kitchen shed table 9 of IS 456 using 20mm size graded
machine crushed hard granite metal (coarse
aggregate) from approved quarry, using a
minimum quantity of 400 Kgs of cement per 1
cum of concrete including cost and conveyance
of all materials like cement, fine aggregate 3.64 7872.20 cum 28,655
(sand), coarse aggregate, water etc., to site and
including all operational, incidental and labour
charges such as machine mixing, laying
concrete, curing, centering, shuttering etc.,
complete but excluding cost of steel and its
fabrication charges for finished item of work.
[RCC SLABS 125mm thick]
11 Construction Providing Impervious coat to exposed RCC roof
of new slab surface with CM(1:3), 20mm thick with 1kg
Kitchen shed of water proof compound per bag of cement
laid over roof when it is green including cost and
conveyance of all materials all operational, 29.12 384.00 sqm 11,182
incidental and labour charges for mixing mortar,
laying, rendering smooth and thread lining,
curing, rounding off junctions of wall and slab
etc., complete for finished item of work.

5 of 14
12 Construction Brick masonry in CM (1:6) with bricks of
of new traditional size 23 x 11 x 7 cm 2nd class including
Kitchen shed cost and conveyance of all materials and all 2.05 5444.94 cum 11,162
labour charges etc., complete for finished item
of work for Basement.
13 Construction Brick masonry in CM (1:8) with bricks of
of new traditional size 23 x 11 x 7 cm 2nd class including
Kitchen shed cost and conveyance of all materials and all 12.2 5814.53 cum 70,937
labour charges etc., complete for finished item
of work for Superstructure.
14 Construction Ornamental Ceiling plastering with CM (1:3),
of new 12mm thick including cost and conveyance of all 31.6 286.25 sqm 9,046
Kitchen shed materials and all labour charges etc., complete.
15 Construction Plastering with CM (1:5) Single Coat, 12mm thick
of new including cost and conveyance of all materials 185.25 124.55 sqm 23,073
Kitchen shed and all labour charges etc., complete for walls.
16 Construction Supplying, fitting and placing HYSD bar
of new reinforcement complete as per drawings and
Kitchen shed technical specifications for bars below 36mm 1050 73.87 Kgs 77,564
dia. including overlaps and wastage where they
are not welded.
17 Construction Cost & Supply of ISI 25mm outer dia (2.20 mm
of new thickness) Heavy grade FRLS rigid PVC pipe for
Kitchen shed electrical conduit (For RCC SLABS Concealed
Wiring) confirming to IS Codes IS:9537 part 3,
IS:9537 part 1 and IS 732 (1989) to the
Government schools of Andhra Pradesh state,
35 42.48 Nos 1,487
including all labour charges like Loading &
unloading and stacking charges, inclusive of GST
and all other Taxes etc as applicable from time
to time, and all other incidental charges etc.,
The item shall carry a warranty period of 5 (Five)
years from the date of supply.
18 Provision for SEIGNIORAGE CHARGES @ 1.00% Percentag
1 3132.15 3,132
e
19 Provision for PS Charges @ 3.00% Percentag
1 10684.45 10,684
e
20 Provision for NAC Charges @ 0.1% Percentag
1 314.70 315
e
21 Provision for GST @ 12.00% Percentag
1 37999.43 37,999
e

6 of 14
Total - - 3,66,833

7 of 14
 DETAILED ESTIMATE

Work ID : 202223106229 Name of the Work : Kitchen Shed

U-DISE Code : 28194402201 School Name : MPPS KALLURU KHANDRIKA
Estimate Amount (in Rs.) : 3,66,833/-

Sub Work Total Rate Amount

Description of Item Number Length Width Thickness Units
type name Quantity in Rs. in Rs.
Construction Earth work excavation for foundations and depositing on bank for all lifts and with an initial lead of 10m
of new including all operational, incidental, labour charges such as shoring, sheeting, planking, strutting etc.,
Kitchen shed complete for finished item of work. [Ordinary Soil - Manual means - Upto 3m depth]
Construction footing 4 1.6 1.6 1.5 15.36
of new
Kitchen shed
Construction Total 15.36 cum 312.13 4,794
of new
Kitchen shed
Construction Plain Cement Concrete (1:5:10) M5 grade using 40mm nominal size SS5 hard broken granite metal including
of new cost and conveyance of all materials like cement, fine aggregate (sand), coarse aggregate, water etc., to site
Kitchen shed and including all operational, incidental and labour charges such as machine mixing, laying concrete, curing
etc., complete for finished item of work
Construction flooring 1 5.04 3.19 0.1 1.61
of new
Kitchen shed
Construction footing 4 1.6 1.6 0.15 1.54
of new
Kitchen shed
Construction Total 3.15 cum 3610.71 11,374
of new
Kitchen shed
Construction VRCC 1:1.5:3 nominal mix (Cement: fine aggregate: coarse aggregate) corresponding to table 9 of IS 456
of new using 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry, using
Kitchen shed a minimum quantity of 400 Kgs of cement per 1 cum of concrete including cost and conveyance of all
materials like cement, fine aggregate (sand), coarse aggregate, water etc., to site and including all
operational, incidental and labour charges such as machine mixing, laying concrete, curing, centering,
shuttering etc., complete but excluding cost of steel and its fabrication charges for finished item of work.
[FOOTINGS]

8 of 14
Construction footings 4 1.45 1.45 0.3 2.52
of new
Kitchen shed
Construction Total 2.52 cum 7200.75 18,146
of new
Kitchen shed
Construction VRCC 1:1.5:3 nominal mix (Cement: fine aggregate: coarse aggregate) corresponding to table 9 of IS 456
of new using 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry, using
Kitchen shed a minimum quantity of 400 Kgs of cement per 1 cum of concrete including cost and conveyance of all
materials like cement, fine aggregate (sand), coarse aggregate, water etc., to site and including all
operational, incidental and labour charges such as machine mixing, laying concrete, curing, centering,
shuttering etc., complete but excluding cost of steel and its fabrication charges for finished item of work.
[PEDASTALS]
Construction Pedestals 4 0.38 0.45 0.45 0.31
of new
Kitchen shed
Construction Total 0.31 cum 7639.75 2,368
of new
Kitchen shed
Construction VRCC 1:1.5:3 nominal mix (Cement: fine aggregate: coarse aggregate) corresponding to table 9 of IS 456
of new using 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry, using
Kitchen shed a minimum quantity of 400 Kgs of cement per 1 cum of concrete including cost and conveyance of all
materials like cement, fine aggregate (sand), coarse aggregate, water etc., to site and including all
operational, incidental and labour charges such as machine mixing, laying concrete, curing, centering,
shuttering etc., complete but excluding cost of steel and its fabrication charges for finished item of work.
[PLINTH BEAMS]
Construction long walls beam 2 5.55 0.23 0.3 0.77
of new
Kitchen shed
Construction short wall beam 2 3.19 0.23 0.3 0.44
of new
Kitchen shed
Construction Total 1.21 cum 9300.75 11,254
of new
Kitchen shed
Construction VRCC 1:1.5:3 nominal mix (Cement: fine aggregate: coarse aggregate) corresponding to table 9 of IS 456
of new using 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry, using
Kitchen shed a minimum quantity of 400 Kgs of cement per 1 cum of concrete including cost and conveyance of all
materials like cement, fine aggregate (sand), coarse aggregate, water etc., to site and including all
operational, incidental and labour charges such as machine mixing, laying concrete, curing, centering,
shuttering etc., complete but excluding cost of steel and its fabrication charges for finished item of work.
[COLUMNS]

9 of 14
Construction columns 4 0.23 0.3 4.5 1.24
of new
Kitchen shed
Construction Total 1.24 cum 8854.14 10,979
of new
Kitchen shed
Construction VRCC 1:1.5:3 nominal mix (Cement: fine aggregate: coarse aggregate) corresponding to table 9 of IS 456
of new using 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry, using
Kitchen shed a minimum quantity of 400 Kgs of cement per 1 cum of concrete including cost and conveyance of all
materials like cement, fine aggregate (sand), coarse aggregate, water etc., to site and including all
operational, incidental and labour charges such as machine mixing, laying concrete, curing, centering,
shuttering etc., complete but excluding cost of steel and its fabrication charges for finished item of work.
[CHAJJAS - SUNSHADES]
Construction sun shade 0 0 0 0 0.5
of new
Kitchen shed
Construction Total 0.5 cum 12606.14 6,303
of new
Kitchen shed
Construction VRCC 1:1.5:3 nominal mix (Cement: fine aggregate: coarse aggregate) corresponding to table 9 of IS 456
of new using 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry, using
Kitchen shed a minimum quantity of 400 Kgs of cement per 1 cum of concrete including cost and conveyance of all
materials like cement, fine aggregate (sand), coarse aggregate, water etc., to site and including all
operational, incidental and labour charges such as machine mixing, laying concrete, curing, centering,
shuttering etc., complete but excluding cost of steel and its fabrication charges for finished item of work.
[LINTELS]
Construction Lintel 0 0 0 0 0.75
of new
Kitchen shed
Construction Total 0.75 cum 8892.14 6,669
of new
Kitchen shed
Construction VRCC 1:1.5:3 nominal mix (Cement: fine aggregate: coarse aggregate) corresponding to table 9 of IS 456
of new using 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry, using
Kitchen shed a minimum quantity of 400 Kgs of cement per 1 cum of concrete including cost and conveyance of all
materials like cement, fine aggregate (sand), coarse aggregate, water etc., to site and including all
operational, incidental and labour charges such as machine mixing, laying concrete, curing, centering,
shuttering etc., complete but excluding cost of steel and its fabrication charges for finished item of work.
[BEAMS]
Construction Long wall beam 2 5.5 0.23 0.3 0.76
of new
Kitchen shed

10 of 14
Construction short wall beam 2 3.19 0.23 0.3 0.44
of new
Kitchen shed
Construction Total 1.2 cum 8091.2 9,709
of new
Kitchen shed
Construction VRCC 1:1.5:3 nominal mix (Cement: fine aggregate: coarse aggregate) corresponding to table 9 of IS 456
of new using 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry, using
Kitchen shed a minimum quantity of 400 Kgs of cement per 1 cum of concrete including cost and conveyance of all
materials like cement, fine aggregate (sand), coarse aggregate, water etc., to site and including all
operational, incidental and labour charges such as machine mixing, laying concrete, curing, centering,
shuttering etc., complete but excluding cost of steel and its fabrication charges for finished item of work.
[RCC SLABS 125mm thick]
Construction roof slab 1 6.4 4.55 0.13 3.64
of new
Kitchen shed
Construction Total 3.64 cum 7872.2 28,655
of new
Kitchen shed
Construction Providing Impervious coat to exposed RCC roof slab surface with CM(1:3), 20mm thick with 1kg of water
of new proof compound per bag of cement laid over roof when it is green including cost and conveyance of all
Kitchen shed materials all operational, incidental and labour charges for mixing mortar, laying, rendering smooth and
thread lining, curing, rounding off junctions of wall and slab etc., complete for finished item of work.
Construction over roof slab 1 6.4 4.55 0 29.12
of new
Kitchen shed
Construction Total 29.12 sqm 384 11,182
of new
Kitchen shed
Construction Brick masonry in CM (1:6) with bricks of traditional size 23 x 11 x 7 cm 2nd class including cost and
of new conveyance of all materials and all labour charges etc., complete for finished item of work for Basement.
Kitchen shed
Construction Basement 0 0 0 0 2.05
of new
Kitchen shed
Construction Total 2.05 cum 5444.94 11,162
of new
Kitchen shed
Construction Brick masonry in CM (1:8) with bricks of traditional size 23 x 11 x 7 cm 2nd class including cost and
of new conveyance of all materials and all labour charges etc., complete for finished item of work for
Kitchen shed Superstructure.

11 of 14
Construction super structure 0 0 0 0 12.2
of new
Kitchen shed
Construction Total 12.2 cum 5814.53 70,937
of new
Kitchen shed
Construction Ornamental Ceiling plastering with CM (1:3), 12mm thick including cost and conveyance of all materials and
of new all labour charges etc., complete.
Kitchen shed
Construction ceiling 0 0 0 0 31.6
of new
Kitchen shed
Construction Total 31.6 sqm 286.25 9,046
of new
Kitchen shed
Construction Plastering with CM (1:5) Single Coat, 12mm thick including cost and conveyance of all materials and all
of new labour charges etc., complete for walls.
Kitchen shed
Construction external walls 0 0 0 0 87.4
of new
Kitchen shed
Construction internal walls 0 0 0 0 97.85
of new
Kitchen shed
Construction Total 185.25 sqm 124.55 23,073
of new
Kitchen shed
Construction Supplying, fitting and placing HYSD bar reinforcement complete as per drawings and technical specifications
of new for bars below 36mm dia. including overlaps and wastage where they are not welded.
Kitchen shed
Construction steel 1050 0 0 0 1050
of new
Kitchen shed
Construction Total 1050 Kgs 73.87 77,564
of new
Kitchen shed

12 of 14
Construction Cost & Supply of ISI 25mm outer dia (2.20 mm thickness) Heavy grade FRLS rigid PVC pipe for electrical
of new conduit (For RCC SLABS Concealed Wiring) confirming to IS Codes IS:9537 part 3, IS:9537 part 1 and IS 732
Kitchen shed (1989) to the Government schools of Andhra Pradesh state, including all labour charges like Loading &
unloading and stacking charges, inclusive of GST and all other Taxes etc as applicable from time to time, and
all other incidental charges etc., The item shall carry a warranty period of 5 (Five) years from the date of
supply.
Construction for slab 35 0 0 0 35
of new
Kitchen shed
Construction Total 35 Nos 42.48 1,487
of new
Kitchen shed
Provision for SEIGNIORAGE CHARGES @ 1.00%
Total 1 Perce 3132.15 3,132
ntage
Provision for PS Charges @ 3.00%
Total 1 Perce 10684.45 10,684
ntage
Provision for NAC Charges @ 0.1%
Total 1 Perce 314.7 315
ntage
Provision for GST @ 12.00%
Total 1 Perce 37999.43 37,999
ntage

Signature of Engineering Signature of FE/AE/AEE Signature of Deputy Executive Engineer

Assistant
VENKATESWARLU VALLURU Aruru Chandra Sekhar
Polaiah Bandi

13 of 14
14 of 14